| Revenue | DKK 187K | -347% |
| EBITDA | DKK -480K | +33% |
| Net profit | DKK 2,2M | -41% |
| Total assets | DKK 11,4M | +25% |
| Equity | DKK 11,3M | +24% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.391 | 1.669 | 1.972 | 1.858 | 2.072 | 2.828 | 2.627 | 648 | -176 | -49 | -63 | -58 | -76 | 187 |
| Staff expenses | -493 | -633 | -622 | -666 | -705 | -705 | -712 | -632 | -552 | -599 | -666 | -633 | -641 | -667 |
| EBITDA | 898 | 1.036 | 1.486 | 1.192 | 1.367 | 2.117 | 1.914 | 16 | -728 | -648 | -730 | -691 | -716 | -480 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 898 | 1.036 | 1.486 | 1.192 | 1.367 | 2.117 | 1.914 | 16 | -728 | -648 | -730 | -691 | -716 | -480 |
| Net financials | 43 | 127 | 106 | 253 | 230 | 763 | 855 | -20 | 503 | 4.284 | -7.704 | 1.666 | 4.471 | 2.975 |
| Profit before tax | 941 | 1.162 | 1.592 | 1.446 | 1.597 | 2.880 | 2.770 | -4 | -225 | 3.637 | -8.433 | 976 | 3.754 | 2.495 |
| Tax | 224 | 260 | 406 | 347 | 354 | 635 | 617 | 3 | -49 | 800 | -500 | -49 | -0 | 284 |
| Net profit | 717 | 903 | 1.187 | 1.099 | 1.242 | 2.245 | 2.153 | -7 | -176 | 2.836 | -7.933 | 1.025 | 3.754 | 2.210 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.441 | 2.278 | 3.680 | 4.709 | 5.936 | 8.450 | 10.498 | 9.681 | 9.478 | 13.024 | 4.314 | 5.336 | 9.092 | 11.361 |
| Equity | — | 1.875 | 3.013 | 4.099 | 5.310 | 7.504 | 9.605 | 9.545 | 9.369 | 12.205 | 4.272 | 5.297 | 9.051 | 11.262 |
| Long-term debt | 224 | 242 | 367 | 310 | 276 | 535 | 506 | 0 | 0 | 740 | 0 | 0 | 0 | 0 |
| Short-term debt | 195 | 161 | 298 | 301 | 350 | 411 | 387 | 136 | 109 | 79 | 42 | 39 | 40 | 100 |
| Total debt | 420 | 403 | 665 | 610 | 626 | 946 | 893 | 136 | 109 | 818 | 42 | 39 | 40 | 100 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|